Average analyst price
Fair price = 22.19 $
Current price = 15.33 $ (difference = +44.75%)
| Idea | Price forecast | Changes | Expiration date | Analyst |
|---|---|---|---|---|
| Tripadvisor: пакуем чемоданы | 22.19 $ | +6.86 $ (44.75%) | 10.11.2025 | Seeking Alpha - топ-выбор |
| 22.19 | 44.75 |
Price based on EPS
Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.4581 $
Current price = 15.33 $ (difference = -97.01%)
Data
Discounted Cash Flow (Based EBITDA)
Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 4.64 $
Current price = 15.33 $ (difference = -69.73%)
Data
Discounted Cash Flow (Based FCF)
Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 2.61 $
Current price = 15.33 $ (difference = -83%)
Data
Pay for your subscription
More functionality and data for company and portfolio analysis is available by subscription
